Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates a dynamic relationship between Return on Assets, Financial Leverage, and Return on Equity. Return on Equity exhibits a general increase initially, followed by a decline, while Return on Assets shows a more volatile pattern. Financial Leverage remains relatively stable throughout the observed timeframe.
- Return on Equity (ROE)
- Return on Equity increased from 39.37% in 2021 to a peak of 55.37% in 2024. This represents a substantial improvement in returns to shareholders. However, a notable decrease to 41.67% is observed in 2025, suggesting a weakening in profitability relative to equity. The initial increase in ROE appears to be driven by improvements in both ROA and, to a lesser extent, financial leverage.
- Return on Assets (ROA)
- Return on Assets experienced an initial modest increase from 7.84% in 2021 to 8.18% in 2022. A more significant improvement occurred between 2022 and 2023, reaching 11.81%. This upward trend continued into 2024, with ROA reaching 12.30%. However, 2025 saw a considerable decline to 9.01%, indicating reduced profitability from assets. This decrease in ROA likely contributed to the decline in ROE observed in the same year.
- Financial Leverage
- Financial Leverage remained relatively consistent throughout the period, fluctuating between 4.49 and 5.16. A slight increase is observed from 5.02 in 2021 to 5.16 in 2022, followed by a decrease to 4.49 in 2023. It then stabilizes around 4.50-4.62 for 2024 and 2025. This suggests that the company’s use of debt financing to amplify returns remained fairly constant, and did not significantly contribute to the observed changes in ROE.
The interplay between these ratios indicates that changes in Return on Equity were primarily influenced by fluctuations in Return on Assets. While Financial Leverage played a role, its impact was less pronounced than that of operational efficiency and profitability as reflected in ROA. The decline in both ROA and ROE in 2025 warrants further investigation to determine the underlying causes and potential implications.
AI Ask an analyst for more
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating performance across key financial ratios impacting overall Return on Equity (ROE). A notable increase in ROE is observed between 2021 and 2024, followed by a decline in the most recent year. This analysis disaggregates ROE into its three core components – Net Profit Margin, Asset Turnover, and Financial Leverage – to identify the primary drivers of these changes.
- Net Profit Margin
- Net Profit Margin experienced a decrease from 13.47% in 2021 to 11.85% in 2022. A substantial recovery followed, with the margin reaching a peak of 17.59% in 2024. However, 2025 saw a decline to 13.89%, indicating potential pressures on profitability. The volatility suggests sensitivity to factors influencing cost of goods sold and operating expenses.
- Asset Turnover
- Asset Turnover exhibited an improving trend from 0.58 in 2021 to 0.73 in 2023, suggesting increasing efficiency in utilizing assets to generate revenue. A slight decrease to 0.70 was noted in 2024, followed by a further reduction to 0.65 in 2025. This recent decline may indicate a buildup of assets relative to sales, potentially due to increased investment in fixed assets or slower sales growth.
- Financial Leverage
- Financial Leverage remained relatively stable, fluctuating between 4.49 and 5.16 over the period. A slight upward trend is visible from 2021 to 2022, followed by a decrease in 2023. The ratio stabilized in 2024 and experienced a minor increase in 2025. This indicates a consistent reliance on debt financing, with limited significant changes in the company’s capital structure.
The increase in ROE from 2021 to 2024 was primarily driven by improvements in both Net Profit Margin and Asset Turnover, with a relatively stable Financial Leverage. The decline in ROE in 2025 is attributable to decreases in both Net Profit Margin and Asset Turnover, partially offset by a slight increase in Financial Leverage. The interplay between these three components highlights the complex relationship between profitability, efficiency, and financial risk in determining overall shareholder returns.
Further investigation into the factors influencing the Net Profit Margin and Asset Turnover in 2025 is recommended to understand the underlying causes of the observed decline in ROE and to inform strategic decision-making.
AI Ask an analyst for more
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The five-component DuPont analysis reveals significant fluctuations in the drivers of Return on Equity (ROE) between 2021 and 2025. Overall, ROE demonstrated an initial increase followed by a decline, influenced by varying performance across its constituent components.
- Tax Burden
- The tax burden remained relatively stable, fluctuating between 0.76 and 0.79 throughout the period. A slight increase to 0.80 was observed in 2024, before returning to 0.76 in 2025. This indicates consistent, though not dramatically impactful, changes in the proportion of pre-tax profits retained after tax obligations.
- Interest Burden
- The interest burden exhibited minimal variation, consistently remaining above 0.94 and reaching 0.96 from 2023 through 2025. This suggests a stable capital structure and consistent interest expense relative to earnings before interest and taxes (EBIT). The high values indicate a substantial portion of EBIT is used to cover interest expenses.
- EBIT Margin
- The EBIT margin experienced the most pronounced changes. It decreased from 18.09% in 2021 to 16.29% in 2022, then increased substantially to 21.34% in 2023 and further to 22.71% in 2024. A subsequent decline to 19.00% was noted in 2025. This volatility suggests significant shifts in operational efficiency and pricing power over the analyzed timeframe.
- Asset Turnover
- Asset turnover showed an upward trend from 0.58 in 2021 to 0.73 in 2023, indicating increasing efficiency in utilizing assets to generate sales. However, it decreased to 0.70 in 2024 and further to 0.65 in 2025, suggesting a potential slowdown in sales generation relative to asset base in the later years.
- Financial Leverage
- Financial leverage decreased from 5.02 in 2021 to 4.49 in 2023, indicating a reduction in the use of debt financing relative to equity. It then stabilized around 4.50-4.62 from 2023 to 2025. This suggests a more conservative capital structure in the latter part of the period, though still representing a significant level of leverage.
The increase in ROE from 2021 to 2024 was primarily driven by improvements in the EBIT margin and asset turnover, partially offset by a decrease in financial leverage. The subsequent decline in ROE in 2025 was attributable to the combined effect of a lower EBIT margin and asset turnover, despite a slight increase in financial leverage. The interplay between these components highlights the dynamic nature of ROE and the importance of monitoring each driver individually.
AI Ask an analyst for more
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating performance in profitability and efficiency. Return on Assets (ROA) exhibited an initial increase followed by a decline, driven by corresponding movements in Net Profit Margin and Asset Turnover. A detailed examination of these components reveals key insights into the underlying business dynamics.
- Net Profit Margin
- Net Profit Margin experienced a decrease from 13.47% in 2021 to 11.85% in 2022. This was followed by a substantial recovery, peaking at 17.59% in 2024, before receding to 13.89% in 2025. This volatility suggests sensitivity to factors impacting pricing power, cost of goods sold, or operating expenses. The most significant improvement occurred between 2022 and 2023, indicating successful implementation of profitability-enhancing strategies or favorable market conditions during that period.
- Asset Turnover
- Asset Turnover showed an upward trend from 0.58 in 2021 to 0.73 in 2023, indicating increasing efficiency in utilizing assets to generate sales. However, this momentum stalled with a slight decrease to 0.70 in 2024 and a more pronounced decline to 0.65 in 2025. This suggests a potential slowdown in sales growth relative to the asset base, or an increase in assets without a corresponding increase in revenue.
- Return on Assets (ROA)
- ROA increased from 7.84% in 2021 to 8.18% in 2022, driven primarily by the improvement in Asset Turnover. A more substantial increase to 11.81% in 2023 was fueled by gains in both Net Profit Margin and Asset Turnover. ROA reached its highest point at 12.30% in 2024, benefiting from a peak in Net Profit Margin. The subsequent decline to 9.01% in 2025 reflects the combined impact of decreasing Net Profit Margin and Asset Turnover, highlighting the interconnectedness of these ratios. The 2025 result represents a notable decrease from the prior year, warranting further investigation.
The interplay between Net Profit Margin and Asset Turnover significantly influences ROA. While improvements in either component can drive ROA higher, the simultaneous decline observed in 2025 demonstrates the potential for offsetting effects. Continued monitoring of these ratios is crucial for understanding the company’s overall financial health and identifying areas for improvement.
AI Ask an analyst for more
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating performance across key financial metrics. Return on Assets (ROA) exhibited an initial increase followed by a decline, while the components driving ROA – EBIT Margin, Asset Turnover, Interest Burden, and Tax Burden – each followed distinct trajectories.
- Return on Assets (ROA)
- ROA increased from 7.84% in 2021 to 8.18% in 2022, then experienced substantial growth to 11.81% in 2023 and 12.30% in 2024. A notable decrease to 9.01% was observed in 2025. This suggests a period of improving profitability and asset utilization initially, followed by a weakening in overall asset efficiency.
- EBIT Margin
- The EBIT Margin initially decreased from 18.09% in 2021 to 16.29% in 2022, before rising significantly to 21.34% in 2023 and peaking at 22.71% in 2024. A decline to 19.00% was recorded in 2025. This indicates improving operational profitability during 2023 and 2024, followed by a moderation in earnings power.
- Asset Turnover
- Asset Turnover showed an upward trend from 0.58 in 2021 to 0.73 in 2023, indicating increasing efficiency in generating sales from assets. However, it decreased to 0.70 in 2024 and further to 0.65 in 2025, suggesting a diminishing ability to generate revenue from its asset base in the later years of the period.
- Tax Burden
- The Tax Burden remained relatively stable, fluctuating between 0.76 and 0.79 throughout the period. This suggests consistent tax planning or a lack of significant changes in applicable tax rates. A slight decrease to 0.76 is observed in 2025.
- Interest Burden
- The Interest Burden exhibited a slight, consistent increase from 0.94 in 2021 to 0.96 in 2022, remaining at that level through 2025. This indicates a gradually increasing proportion of earnings allocated to interest expense, potentially due to increased debt levels or changes in interest rates.
The increase in ROA from 2021 to 2024 was primarily driven by improvements in EBIT Margin, partially offset by fluctuations in Asset Turnover. The decline in ROA in 2025 is attributable to both a decrease in EBIT Margin and Asset Turnover, despite a stable Tax and Interest Burden. The interplay between profitability and asset utilization is a key factor influencing overall financial performance.
AI Ask an analyst for more
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuations in profitability metrics, influenced by both operational efficiency and financial leverage. A consistent pattern emerges regarding the burdens associated with taxes and interest, while the EBIT and Net Profit Margins exhibit more pronounced variability.
- Tax Burden
- The Tax Burden remained relatively stable, fluctuating between 0.76 and 0.79 throughout the observed period. A slight decrease was noted from 2021 to 2022, followed by a return to the initial level in 2023, a marginal increase in 2024, and a final decrease in 2025. This suggests consistent tax planning or a stable tax environment.
- Interest Burden
- The Interest Burden exhibited a consistent upward trend, increasing from 0.94 in 2021 to 0.96 in 2023 and remaining at that level through 2025. This indicates a potentially increasing reliance on debt financing or changes in interest rates, consistently reducing net income available to shareholders.
- EBIT Margin
- The EBIT Margin experienced significant volatility. It decreased from 18.09% in 2021 to 16.29% in 2022, then increased substantially to 21.34% in 2023 and further to 22.71% in 2024. A subsequent decline to 19.00% was observed in 2025. This suggests operational performance is sensitive to external factors or reflects strategic decisions impacting cost control and pricing power.
- Net Profit Margin
- The Net Profit Margin mirrored the trend of the EBIT Margin, though with a dampened magnitude. It decreased from 13.47% in 2021 to 11.85% in 2022, increased to 16.18% in 2023 and 17.59% in 2024, and then decreased to 13.89% in 2025. The interplay between the EBIT Margin, Interest Burden, and Tax Burden directly influences the Net Profit Margin. The increasing Interest Burden appears to partially offset gains from improvements in the EBIT Margin, particularly evident in the later years.
In summary, while operational profitability, as indicated by the EBIT Margin, showed improvement during the period, the increasing Interest Burden and relatively stable Tax Burden limited the corresponding increase in Net Profit Margin. The fluctuations observed suggest the company’s profitability is susceptible to changes in both operational performance and financial structure.
AI Ask an analyst for more